|
Market Closed -
London S.E.
11:35:20 2026-09-14 EDT
|
5-day change | 1st Jan Change | ||
| 1,100.00 GBX | 0.00% |
|
-4.76% | +15.30% |
| 09-07 | Nichols plc Announces Termination of Mrs. Helen Margaret Keays as Director, Effective August 31, 2026 | CI |
| 08-13 | Nichols plc, Vit Hit Limited - M&A Call |
Company Valuation: Nichols plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 550.2 | 391.2 | 415.8 | 463.9 | 348.9 | 402.3 | - | - |
| Change | - | -28.89% | 6.3% | 11.56% | -24.8% | 15.3% | - | - |
| Enterprise Value (EV) 1 | 493.5 | 334.9 | 348.8 | 408.8 | 293.1 | 397.8 | 385.6 | 372.6 |
| Change | - | -32.13% | 4.15% | 17.18% | -28.28% | 35.7% | -3.07% | -3.37% |
| P/E | -24.9x | 33.7x | 22.7x | 26x | 16.4x | 16.5x | 13.3x | 12.6x |
| PBR | 5.92x | 4.42x | 4.27x | 5.52x | 3.7x | 3.8x | 3.45x | 3.14x |
| PEG | - | -0x | 0.4x | -8.66x | 0.8x | 1.1x | 0.6x | 2.34x |
| Capitalization / Revenue | 3.81x | 2.37x | 2.44x | 2.68x | 1.99x | 2.11x | 1.88x | 1.78x |
| EV / Revenue | 3.42x | 2.03x | 2.04x | 2.37x | 1.67x | 2.09x | 1.8x | 1.65x |
| EV / EBITDA | 20.8x | 11.5x | 12.7x | 13.3x | 8.67x | 10.9x | 9.11x | 8.36x |
| EV / EBIT | 22.5x | 13.6x | 13.8x | 14.2x | 9.25x | 11.6x | 9.51x | 8.72x |
| EV / FCF | 26.4x | 22.2x | 17.9x | 25.5x | 22.9x | 14.2x | 12.6x | 11x |
| FCF Yield | 3.78% | 4.51% | 5.6% | 3.93% | 4.37% | 7.04% | 7.92% | 9.09% |
| Dividend per Share 2 | 0.231 | 0.277 | 0.282 | 0.32 | 0.337 | 0.4763 | 0.5466 | 0.5856 |
| Rate of return | 1.55% | 2.58% | 2.47% | 2.52% | 3.53% | 4.33% | 4.97% | 5.32% |
| EPS 2 | -0.6004 | 0.3182 | 0.5032 | 0.4881 | 0.5833 | 0.6679 | 0.8266 | 0.8712 |
| Distribution rate | -38.5% | 87.1% | 56% | 65.6% | 57.8% | 71.3% | 66.1% | 67.2% |
| Net sales 1 | 144.3 | 164.9 | 170.7 | 172.8 | 175.1 | 190.5 | 214.3 | 226.2 |
| EBITDA 1 | 23.7 | 29.12 | 27.54 | 30.77 | 33.8 | 36.6 | 42.31 | 44.55 |
| EBIT 1 | 21.92 | 24.6 | 25.19 | 28.86 | 31.7 | 34.3 | 40.55 | 42.75 |
| Net income 1 | -22.17 | 11.64 | 18.36 | 17.84 | 21.44 | 25.1 | 30.78 | 32.47 |
| Net Debt 1 | -56.67 | -56.3 | -67.03 | -55.18 | -55.74 | -4.482 | -16.7 | -29.68 |
| Reference price 2 | 14.92 | 10.72 | 11.40 | 12.70 | 9.54 | 11.00 | 11.00 | 11.00 |
| Nbr of stocks (in thousands) | 36,861 | 36,476 | 36,478 | 36,530 | 36,570 | 36,570 | - | - |
| Announcement Date | 3/2/22 | 3/1/23 | 3/6/24 | 3/11/25 | 3/11/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.47x | 2.09x | 10.87x | 4.33% | 542M | |
| 26.65x | 8.24x | 23.6x | 2.38% | 384B | |
| 19.36x | 2.72x | 10.61x | 2.97% | 42.97B | |
| 18.79x | 1.65x | 10.35x | 2.4% | 22.82B | |
| 16.83x | 1.47x | 7.25x | 4.86% | 19.7B | |
| 10.07x | 1.81x | 9.83x | 4.14% | 15.55B | |
| 41.08x | 5.45x | 23.69x | 0.44% | 14.7B | |
| 15.66x | 0.65x | 4.97x | 2.66% | 9.01B | |
| 24.9x | 1.79x | 8.25x | 2.27% | 7.65B | |
| Average | 21.09x | 2.88x | 12.16x | 2.94% | 57.49B | |
| Weighted average by Cap. | 25.01x | 6.73x | 20.34x | 2.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NICL Stock
- Valuation Nichols plc
Select your edition
All financial news and data tailored to specific country editions
